| Total Revenue | | 192 | 189 | 177 | |
| Cost of Goods Sold Incl. D&A | | 69 | 71 | 78 |
| Gross Profit | | 122 | 118 | 99 |
| Selling, General and Administrative Excl. Other | | 31 | 10 | 48 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 44 | 65 | 18 |
| Operating Income | | 46 | 43 | 33 |
| Interest Expense | | 69 | 69 | 78 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 46 | 43 | 33 |
| Income Taxes | | 10 | 9 | 7 |
| Consolidated Net Income | | 37 | 33 | 26 |
| Net Income From Continuing Operations | | 37 | 33 | 26 |
| Net Income | | 37 | 33 | 26 |
| EPS (Recurring) | | 2.61 | 3.40 | 1.90 |
| EPS (Basic, Before Extraordinaries) | | 2.61 | 3.40 | 1.90 |
| EPS (Diluted) | | 2.61 | 3.41 | 1.90 |
| EBITDA | | 53 | 50 | 39 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.05 | 7.25 | — |
| Price To Sales Ratio | | 2.10 | 1.83 | — |
| Gross Margin | | 63.54 | 62.43 | 55.93 |
| Operating Margin | | 23.96 | 22.75 | 18.64 |
| Net Margin | | 19.27 | 17.46 | 14.69 |
| Shares Outstanding | | 14 | 14 | 14 |
| Market Capitalization | | 404 | 346 | — |
| Operating Lease Expense | | — | — | — |
